OPTICAL CABLE CORP (OCC)

revenue: 73038213; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 8227871

revenue: 66674099; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 8220344

revenue: 72173752; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 7893681

revenue: 69079263; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 7893194

revenue: 59136294; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 7897477

revenue: 55277400; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 7537087

revenue: 71324446; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 7458981

revenue: 87828590; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 7694387

revenue: 64092848; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 7315605

revenue: 64616001; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 7081159

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 7059548

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 6839778

revenue: 10600000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 6570734

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 6455817; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 6411592

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 6304776; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 6287761

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: 6014733; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 6280173

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date

Calculation inputs: {"original":{"fcfTotal":{"value":1118538,"capex":{"accession":"0001437749-25-038228","end":"2025-10-31","filed":"2025-12-18","form":"10-K","start":"2024-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-25-038228","end":"2025-10-31","filed":"2025-12-18","form":"10-K","start":"2024-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":73038213,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-450332,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"openingAssets":{"value":40358011,"tag":"Assets","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"openingCurrentLiabilities":{"value":15143512,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"openingCapitalEmployed":{"value":25214499,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":20841916,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"openingTotalEquity":{"value":20841916,"inputNames":["openingParentEquity","openingAssets","openingLiabilities"]},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":19516095,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"openingCash":{"value":244247,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"openingCommonEquity":{"value":20841916,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":40059781,"tag":"Assets","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"closingCurrentLiabilities":{"value":16853289,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"closingCapitalEmployed":{"value":23206492,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":16506955,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":18485876,"tag":"Liabilities","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"closingCash":{"value":237508,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"closingCommonEquity":{"value":16506955,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-1454854,"tag":"NetIncomeLoss","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":30297,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"pretaxIncome":{"value":-1424557,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-11-01","end":"2025-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":24210495.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":18674435.5,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 1.531442178082862; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -1.8600693240664983

Calculation inputs: {"original":{"fcfTotal":{"value":-1226654,"capex":{"accession":"0001437749-25-038228","end":"2024-10-31","filed":"2025-12-18","form":"10-K","start":"2023-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-25-038228","end":"2024-10-31","filed":"2025-12-18","form":"10-K","start":"2023-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":66674099,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-3376287,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"openingAssets":{"value":43878901,"tag":"Assets","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-23","accession":"0001437749-24-038248","form":"10-K"},"openingCurrentLiabilities":{"value":16092599,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-23","accession":"0001437749-24-038248","form":"10-K"},"openingCapitalEmployed":{"value":27786302,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":24721844,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"openingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingLiabilities":{"value":19157057,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-23","accession":"0001437749-24-038248","form":"10-K"},"openingCash":{"value":1468709,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-23","accession":"0001437749-24-038248","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-10-31","filed":"2024-12-23","accession":"0001437749-24-038248","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":40358011,"tag":"Assets","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"closingCurrentLiabilities":{"value":15143512,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"closingCapitalEmployed":{"value":25214499,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":20841916,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"closingTotalEquity":{"value":20841916,"inputNames":["closingParentEquity","closingAssets","closingLiabilities"]},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":19516095,"tag":"Liabilities","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"closingCash":{"value":244247,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"closingCommonEquity":{"value":20841916,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-4210211,"tag":"NetIncomeLoss","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":20702,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"pretaxIncome":{"value":-4189509,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-11-01","end":"2024-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":26500400.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1.8397758925846153; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -12.740513110358464

Calculation inputs: {"original":{"fcfTotal":{"value":-916523,"capex":{"accession":"0001437749-24-038248","end":"2023-10-31","filed":"2024-12-23","form":"10-K","start":"2022-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-24-038248","end":"2023-10-31","filed":"2024-12-23","form":"10-K","start":"2022-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":72173752,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2024-12-23","accession":"0001437749-24-038248","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":993079,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2024-12-23","accession":"0001437749-24-038248","form":"10-K"},"openingAssets":{"value":40557806,"tag":"Assets","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-20","accession":"0001437749-23-034978","form":"10-K"},"openingCurrentLiabilities":{"value":7482893,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-20","accession":"0001437749-23-034978","form":"10-K"},"openingCapitalEmployed":{"value":33074913,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":22159718,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-10-31","filed":"2024-12-23","accession":"0001437749-24-038248","form":"10-K"},"openingTotalEquity":{"value":22159718,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-10-31","filed":"2022-12-22","accession":"0001437749-22-029578","form":"10-K"},"openingCash":{"value":215936,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-20","accession":"0001437749-23-034978","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-10-31","filed":"2023-12-20","accession":"0001437749-23-034978","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":43878901,"tag":"Assets","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-23","accession":"0001437749-24-038248","form":"10-K"},"closingCurrentLiabilities":{"value":16092599,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-23","accession":"0001437749-24-038248","form":"10-K"},"closingCapitalEmployed":{"value":27786302,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":24721844,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-10-31","filed":"2025-12-18","accession":"0001437749-25-038228","form":"10-K"},"closingTotalEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingNoncontrollingEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingLiabilities":{"value":19157057,"tag":"Liabilities","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-23","accession":"0001437749-24-038248","form":"10-K"},"closingCash":{"value":1468709,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-10-31","filed":"2024-12-23","accession":"0001437749-24-038248","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-10-31","filed":"2024-12-23","accession":"0001437749-24-038248","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":2066498,"tag":"NetIncomeLoss","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2024-12-23","accession":"0001437749-24-038248","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":145724,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2024-12-23","accession":"0001437749-24-038248","form":"10-K"},"pretaxIncome":{"value":2212222,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-11-01","end":"2023-10-31","filed":"2024-12-23","accession":"0001437749-24-038248","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":30430607.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1.2698840985847597; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 3.263421540302802

Calculation inputs: {"original":{"fcfTotal":{"value":-1867354,"capex":{"accession":"0001437749-23-034978","end":"2022-10-31","filed":"2023-12-20","form":"10-K","start":"2021-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-23-034978","end":"2022-10-31","filed":"2023-12-20","form":"10-K","start":"2021-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":69079263,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2023-12-20","accession":"0001437749-23-034978","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":472864,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2023-12-20","accession":"0001437749-23-034978","form":"10-K"},"openingAssets":{"value":37916530,"tag":"Assets","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-22","accession":"0001437749-22-029578","form":"10-K"},"openingCurrentLiabilities":{"value":6167612,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-22","accession":"0001437749-22-029578","form":"10-K"},"openingCapitalEmployed":{"value":31748918,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":22205953,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-10-31","filed":"2023-12-20","accession":"0001437749-23-034978","form":"10-K"},"openingTotalEquity":{"value":22205953,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-22","accession":"0001437749-22-029578","form":"10-K"},"openingCash":{"value":132249,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-22","accession":"0001437749-22-029578","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-10-31","filed":"2022-12-22","accession":"0001437749-22-029578","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":40557806,"tag":"Assets","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-20","accession":"0001437749-23-034978","form":"10-K"},"closingCurrentLiabilities":{"value":7482893,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-20","accession":"0001437749-23-034978","form":"10-K"},"closingCapitalEmployed":{"value":33074913,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":22159718,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-10-31","filed":"2024-12-23","accession":"0001437749-24-038248","form":"10-K"},"closingTotalEquity":{"value":22159718,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-10-31","filed":"2022-12-22","accession":"0001437749-22-029578","form":"10-K"},"closingCash":{"value":215936,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-10-31","filed":"2023-12-20","accession":"0001437749-23-034978","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-10-31","filed":"2023-12-20","accession":"0001437749-23-034978","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-347091,"tag":"NetIncomeLoss","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2023-12-20","accession":"0001437749-23-034978","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":24693,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2023-12-20","accession":"0001437749-23-034978","form":"10-K"},"pretaxIncome":{"value":-322398,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-11-01","end":"2022-10-31","filed":"2023-12-20","accession":"0001437749-23-034978","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":32411915.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.703204867718406; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: 1.4589202541886177

Calculation inputs: {"original":{"fcfTotal":{"value":1950361,"capex":{"accession":"0001437749-23-034978","end":"2021-10-31","filed":"2023-12-20","form":"10-K","start":"2020-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-23-034978","end":"2021-10-31","filed":"2023-12-20","form":"10-K","start":"2020-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":59136294,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-20","accession":"0001437749-23-034978","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-1973323,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-20","accession":"0001437749-23-034978","form":"10-K"},"openingAssets":{"value":36557812,"tag":"Assets","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-20","accession":"0001437749-21-028951","form":"10-K"},"openingCurrentLiabilities":{"value":6266149,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-20","accession":"0001437749-21-028951","form":"10-K"},"openingCapitalEmployed":{"value":30291663,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":15259918,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-10-31","filed":"2023-12-20","accession":"0001437749-23-034978","form":"10-K"},"openingTotalEquity":{"value":15259918,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-20","accession":"0001437749-21-028951","form":"10-K"},"openingCash":{"value":140839,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-20","accession":"0001437749-21-028951","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-10-31","filed":"2021-12-20","accession":"0001437749-21-028951","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":37916530,"tag":"Assets","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-22","accession":"0001437749-22-029578","form":"10-K"},"closingCurrentLiabilities":{"value":6167612,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-22","accession":"0001437749-22-029578","form":"10-K"},"closingCapitalEmployed":{"value":31748918,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":22205953,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-10-31","filed":"2023-12-20","accession":"0001437749-23-034978","form":"10-K"},"closingTotalEquity":{"value":22205953,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-22","accession":"0001437749-22-029578","form":"10-K"},"closingCash":{"value":132249,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-10-31","filed":"2022-12-22","accession":"0001437749-22-029578","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-10-31","filed":"2022-12-22","accession":"0001437749-22-029578","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":6610516,"tag":"NetIncomeLoss","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-20","accession":"0001437749-23-034978","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-19898,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-20","accession":"0001437749-23-034978","form":"10-K"},"pretaxIncome":{"value":6590618,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-11-01","end":"2021-10-31","filed":"2023-12-20","accession":"0001437749-23-034978","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":31020290.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.298077826791107; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -6.36139432672302

Calculation inputs: {"original":{"fcfTotal":{"value":-3673138,"capex":{"accession":"0001437749-22-029578","end":"2020-10-31","filed":"2022-12-22","form":"10-K","start":"2019-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-22-029578","end":"2020-10-31","filed":"2022-12-22","form":"10-K","start":"2019-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":55277400,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-22","accession":"0001437749-22-029578","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-5533064,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-22","accession":"0001437749-22-029578","form":"10-K"},"openingAssets":{"value":40106934,"tag":"Assets","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-21","accession":"0001437749-20-025692","form":"10-K"},"openingCurrentLiabilities":{"value":13627027,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-21","accession":"0001437749-20-025692","form":"10-K"},"openingCapitalEmployed":{"value":26479907,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":21238900,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-10-31","filed":"2022-12-22","accession":"0001437749-22-029578","form":"10-K"},"openingTotalEquity":{"value":21238900,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-21","accession":"0001437749-20-025692","form":"10-K"},"openingCash":{"value":537330,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-21","accession":"0001437749-20-025692","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-10-31","filed":"2020-12-21","accession":"0001437749-20-025692","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":36557812,"tag":"Assets","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-20","accession":"0001437749-21-028951","form":"10-K"},"closingCurrentLiabilities":{"value":6266149,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-20","accession":"0001437749-21-028951","form":"10-K"},"closingCapitalEmployed":{"value":30291663,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":15259918,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-10-31","filed":"2023-12-20","accession":"0001437749-23-034978","form":"10-K"},"closingTotalEquity":{"value":15259918,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-20","accession":"0001437749-21-028951","form":"10-K"},"closingCash":{"value":140839,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-10-31","filed":"2021-12-20","accession":"0001437749-21-028951","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-10-31","filed":"2021-12-20","accession":"0001437749-21-028951","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-6121224,"tag":"NetIncomeLoss","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-22","accession":"0001437749-22-029578","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":18041,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-22","accession":"0001437749-22-029578","form":"10-K"},"pretaxIncome":{"value":-6103183,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-11-01","end":"2020-10-31","filed":"2022-12-22","accession":"0001437749-22-029578","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":28385785,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -6.644918176325225; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -19.49237620167982

Calculation inputs: {"original":{"fcfTotal":{"value":-771351,"capex":{"accession":"0001437749-21-028951","end":"2019-10-31","filed":"2021-12-20","form":"10-K","start":"2018-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-21-028951","end":"2019-10-31","filed":"2021-12-20","form":"10-K","start":"2018-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":71324446,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-20","accession":"0001437749-21-028951","form":"10-K"},"netIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"operatingIncome":{"value":-5161701,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-20","accession":"0001437749-21-028951","form":"10-K"},"openingAssets":{"value":43098460,"tag":"Assets","unit":"USD","start":null,"end":"2018-10-31","filed":"2020-01-27","accession":"0001437749-20-001224","form":"10-K"},"openingCurrentLiabilities":{"value":7027843,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-10-31","filed":"2020-01-27","accession":"0001437749-20-001224","form":"10-K"},"openingCapitalEmployed":{"value":36070617,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":26810837,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-10-31","filed":"2021-12-20","accession":"0001437749-21-028951","form":"10-K"},"openingTotalEquity":{"value":26810837,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-10-31","filed":"2020-01-27","accession":"0001437749-20-001224","form":"10-K"},"openingCash":{"value":177413,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-10-31","filed":"2020-01-27","accession":"0001437749-20-001224","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-10-31","filed":"2020-01-27","accession":"0001437749-20-001224","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":40106934,"tag":"Assets","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-21","accession":"0001437749-20-025692","form":"10-K"},"closingCurrentLiabilities":{"value":13627027,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-21","accession":"0001437749-20-025692","form":"10-K"},"closingCapitalEmployed":{"value":26479907,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":21238900,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-10-31","filed":"2022-12-22","accession":"0001437749-22-029578","form":"10-K"},"closingTotalEquity":{"value":21238900,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-21","accession":"0001437749-20-025692","form":"10-K"},"closingCash":{"value":537330,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-10-31","filed":"2020-12-21","accession":"0001437749-20-025692","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-10-31","filed":"2020-12-21","accession":"0001437749-20-025692","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-5669321,"tag":"NetIncomeLoss","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-20","accession":"0001437749-21-028951","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-5805,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-20","accession":"0001437749-21-028951","form":"10-K"},"pretaxIncome":{"value":-5675126,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-11-01","end":"2019-10-31","filed":"2021-12-20","accession":"0001437749-21-028951","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":31275262,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1.0814679163438579; cashConversion: Consolidated income including noncontrolling interests is not confirmed; roce: -16.50410154837392

Calculation inputs: {"original":{"fcfTotal":{"value":2517392,"capex":{"accession":"0001437749-20-025692","end":"2018-10-31","filed":"2020-12-21","form":"10-K","start":"2017-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-20-025692","end":"2018-10-31","filed":"2020-12-21","form":"10-K","start":"2017-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":87828590,"tag":"Revenues","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2018-12-19","accession":"0001437749-18-022311","form":"10-K"},"netIncome":{"value":1068753,"tag":"ProfitLoss","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2018-12-19","accession":"0001437749-18-022311","form":"10-K"},"operatingIncome":{"value":1740374,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2020-12-21","accession":"0001437749-20-025692","form":"10-K"},"openingAssets":{"value":40139180,"tag":"Assets","unit":"USD","start":null,"end":"2017-10-31","filed":"2018-12-19","accession":"0001437749-18-022311","form":"10-K"},"openingCurrentLiabilities":{"value":4196877,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-10-31","filed":"2018-12-19","accession":"0001437749-18-022311","form":"10-K"},"openingCapitalEmployed":{"value":35942303,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":23689522,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-10-31","filed":"2020-12-21","accession":"0001437749-20-025692","form":"10-K"},"openingTotalEquity":{"value":23689522,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-10-31","filed":"2018-12-19","accession":"0001437749-18-022311","form":"10-K"},"openingCash":{"value":891169,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-10-31","filed":"2020-01-27","accession":"0001437749-20-001224","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":43098460,"tag":"Assets","unit":"USD","start":null,"end":"2018-10-31","filed":"2020-01-27","accession":"0001437749-20-001224","form":"10-K"},"closingCurrentLiabilities":{"value":7027843,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-10-31","filed":"2020-01-27","accession":"0001437749-20-001224","form":"10-K"},"closingCapitalEmployed":{"value":36070617,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":26810837,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-10-31","filed":"2021-12-20","accession":"0001437749-21-028951","form":"10-K"},"closingTotalEquity":{"value":26810837,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-10-31","filed":"2020-01-27","accession":"0001437749-20-001224","form":"10-K"},"closingCash":{"value":177413,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-10-31","filed":"2020-01-27","accession":"0001437749-20-001224","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-10-31","filed":"2020-01-27","accession":"0001437749-20-001224","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":1068753,"tag":"NetIncomeLoss","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2020-12-21","accession":"0001437749-20-025692","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-16651,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2020-12-21","accession":"0001437749-20-025692","form":"10-K"},"pretaxIncome":{"value":1052102,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2020-12-21","accession":"0001437749-20-025692","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Tax/pretax/operating/net-income inputs do not share a filing"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":36006460,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":2517392,"capex":{"accession":"0001437749-20-025692","end":"2018-10-31","filed":"2020-12-21","form":"10-K","start":"2017-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-20-025692","end":"2018-10-31","filed":"2020-12-21","form":"10-K","start":"2017-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":87828590,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2020-12-21","accession":"0001437749-20-025692","form":"10-K"}},"cashConversion":{"fcfTotal":{"value":2517392,"capex":{"accession":"0001437749-20-025692","end":"2018-10-31","filed":"2020-12-21","form":"10-K","start":"2017-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-20-025692","end":"2018-10-31","filed":"2020-12-21","form":"10-K","start":"2017-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"netIncome":{"value":1068753,"tag":"NetIncomeLoss","unit":"USD","start":"2017-11-01","end":"2018-10-31","filed":"2020-12-21","accession":"0001437749-20-025692","form":"10-K"}}}}; fcfMargin: 2.8662557374540567; cashConversion: 235.54478911404226; roce: 4.833504876624916

Calculation inputs: {"original":{"fcfTotal":{"value":-1195980,"capex":{"accession":"0001437749-20-001224","end":"2017-10-31","filed":"2020-01-27","form":"10-K","start":"2016-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-20-001224","end":"2017-10-31","filed":"2020-01-27","form":"10-K","start":"2016-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":64092848,"tag":"Revenues","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2018-12-19","accession":"0001437749-18-022311","form":"10-K"},"netIncome":{"value":-1738771,"tag":"ProfitLoss","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2018-12-19","accession":"0001437749-18-022311","form":"10-K"},"operatingIncome":{"value":-1317012,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2020-01-27","accession":"0001437749-20-001224","form":"10-K"},"openingAssets":{"value":40665788,"tag":"Assets","unit":"USD","start":null,"end":"2016-10-31","filed":"2017-12-20","accession":"0001437749-17-020936","form":"10-K"},"openingCurrentLiabilities":{"value":4126109,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-10-31","filed":"2017-12-20","accession":"0001437749-17-020936","form":"10-K"},"openingCapitalEmployed":{"value":36539679,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":24764989,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-10-31","filed":"2020-01-27","accession":"0001437749-20-001224","form":"10-K"},"openingTotalEquity":{"value":24764989,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-10-31","filed":"2018-12-19","accession":"0001437749-18-022311","form":"10-K"},"openingCash":{"value":1879064,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-10-31","filed":"2020-01-27","accession":"0001437749-20-001224","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":40139180,"tag":"Assets","unit":"USD","start":null,"end":"2017-10-31","filed":"2018-12-19","accession":"0001437749-18-022311","form":"10-K"},"closingCurrentLiabilities":{"value":4196877,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-10-31","filed":"2018-12-19","accession":"0001437749-18-022311","form":"10-K"},"closingCapitalEmployed":{"value":35942303,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":23689522,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-10-31","filed":"2020-12-21","accession":"0001437749-20-025692","form":"10-K"},"closingTotalEquity":{"value":23689522,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-10-31","filed":"2018-12-19","accession":"0001437749-18-022311","form":"10-K"},"closingCash":{"value":891169,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-10-31","filed":"2020-01-27","accession":"0001437749-20-001224","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-1738771,"tag":"NetIncomeLoss","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2020-01-27","accession":"0001437749-20-001224","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-5438,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2020-01-27","accession":"0001437749-20-001224","form":"10-K"},"pretaxIncome":{"value":-1744209,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2020-01-27","accession":"0001437749-20-001224","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":36240991,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":-1195980,"capex":{"accession":"0001437749-20-001224","end":"2017-10-31","filed":"2020-01-27","form":"10-K","start":"2016-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-20-001224","end":"2017-10-31","filed":"2020-01-27","form":"10-K","start":"2016-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":64092848,"tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2016-11-01","end":"2017-10-31","filed":"2020-01-27","accession":"0001437749-20-001224","form":"10-K"}}}}; fcfMargin: -1.8660116336225223; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -3.6340396983073666

Calculation inputs: {"original":{"fcfTotal":{"value":2520327,"capex":{"accession":"0001437749-18-022311","end":"2016-10-31","filed":"2018-12-19","form":"10-K","start":"2015-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-18-022311","end":"2016-10-31","filed":"2018-12-19","form":"10-K","start":"2015-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":64616001,"tag":"Revenues","unit":"USD","start":"2015-11-01","end":"2016-10-31","filed":"2018-12-19","accession":"0001437749-18-022311","form":"10-K"},"netIncome":{"value":-1800994,"tag":"ProfitLoss","unit":"USD","start":"2015-11-01","end":"2016-10-31","filed":"2018-12-19","accession":"0001437749-18-022311","form":"10-K"},"operatingIncome":{"value":-1216965,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-11-01","end":"2016-10-31","filed":"2018-12-19","accession":"0001437749-18-022311","form":"10-K"},"openingAssets":{"value":45028818,"tag":"Assets","unit":"USD","start":null,"end":"2015-10-31","filed":"2016-12-20","accession":"0001437749-16-043579","form":"10-K"},"openingCurrentLiabilities":{"value":5643152,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-10-31","filed":"2016-12-20","accession":"0001437749-16-043579","form":"10-K"},"openingCapitalEmployed":{"value":39385666,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":26630607,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-10-31","filed":"2016-12-20","accession":"0001437749-16-043579","form":"10-K"},"openingTotalEquity":{"value":25888550,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-10-31","filed":"2018-12-19","accession":"0001437749-18-022311","form":"10-K"},"openingCash":{"value":1083072,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-10-31","filed":"2018-12-19","accession":"0001437749-18-022311","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":40665788,"tag":"Assets","unit":"USD","start":null,"end":"2016-10-31","filed":"2017-12-20","accession":"0001437749-17-020936","form":"10-K"},"closingCurrentLiabilities":{"value":4126109,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-10-31","filed":"2017-12-20","accession":"0001437749-17-020936","form":"10-K"},"closingCapitalEmployed":{"value":36539679,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":24764989,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-10-31","filed":"2020-01-27","accession":"0001437749-20-001224","form":"10-K"},"closingTotalEquity":{"value":24764989,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-10-31","filed":"2018-12-19","accession":"0001437749-18-022311","form":"10-K"},"closingCash":{"value":1879064,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-10-31","filed":"2020-01-27","accession":"0001437749-20-001224","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-1778822,"tag":"NetIncomeLoss","unit":"USD","start":"2015-11-01","end":"2016-10-31","filed":"2018-12-19","accession":"0001437749-18-022311","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":5899,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-11-01","end":"2016-10-31","filed":"2018-12-19","accession":"0001437749-18-022311","form":"10-K"},"pretaxIncome":{"value":-1795095,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-11-01","end":"2016-10-31","filed":"2018-12-19","accession":"0001437749-18-022311","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":37962672.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.900468863741661; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -3.205688429864889

Calculation inputs: {"original":{"fcfTotal":{"value":-1946616,"capex":{"accession":"0001437749-17-020936","end":"2015-10-31","filed":"2017-12-20","form":"10-K","start":"2014-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-17-020936","end":"2015-10-31","filed":"2017-12-20","form":"10-K","start":"2014-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-4297445,"tag":"ProfitLoss","unit":"USD","start":"2014-11-01","end":"2015-10-31","filed":"2017-12-20","accession":"0001437749-17-020936","form":"10-K"},"operatingIncome":{"value":-2381798,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-11-01","end":"2015-10-31","filed":"2017-12-20","accession":"0001437749-17-020936","form":"10-K"},"openingAssets":{"value":50038614,"tag":"Assets","unit":"USD","start":null,"end":"2014-10-31","filed":"2016-01-28","accession":"0001437749-16-024214","form":"10-K"},"openingCurrentLiabilities":{"value":9301666,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-10-31","filed":"2016-01-28","accession":"0001437749-16-024214","form":"10-K"},"openingCapitalEmployed":{"value":40736948,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":31006567,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-10-31","filed":"2016-01-28","accession":"0001437749-16-024214","form":"10-K"},"openingTotalEquity":{"value":30306290,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-10-31","filed":"2017-12-20","accession":"0001437749-17-020936","form":"10-K"},"openingCash":{"value":1089507,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-10-31","filed":"2017-12-20","accession":"0001437749-17-020936","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":45028818,"tag":"Assets","unit":"USD","start":null,"end":"2015-10-31","filed":"2016-12-20","accession":"0001437749-16-043579","form":"10-K"},"closingCurrentLiabilities":{"value":5643152,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-10-31","filed":"2016-12-20","accession":"0001437749-16-043579","form":"10-K"},"closingCapitalEmployed":{"value":39385666,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":26630607,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-10-31","filed":"2016-12-20","accession":"0001437749-16-043579","form":"10-K"},"closingTotalEquity":{"value":25888550,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-10-31","filed":"2018-12-19","accession":"0001437749-18-022311","form":"10-K"},"closingCash":{"value":1083072,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-10-31","filed":"2018-12-19","accession":"0001437749-18-022311","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-4255665,"tag":"NetIncomeLoss","unit":"USD","start":"2014-11-01","end":"2015-10-31","filed":"2017-12-20","accession":"0001437749-17-020936","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":1482382,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-11-01","end":"2015-10-31","filed":"2017-12-20","accession":"0001437749-17-020936","form":"10-K"},"pretaxIncome":{"value":-2815063,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-11-01","end":"2015-10-31","filed":"2017-12-20","accession":"0001437749-17-020936","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":40061307,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -5.945382660630618

Calculation inputs: {"original":{"fcfTotal":{"value":1564135,"capex":{"accession":"0001437749-16-043579","end":"2014-10-31","filed":"2016-12-20","form":"10-K","start":"2013-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-16-024214","end":"2014-10-31","filed":"2016-01-28","form":"10-K","start":"2013-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":622907,"tag":"ProfitLoss","unit":"USD","start":"2013-11-01","end":"2014-10-31","filed":"2016-12-20","accession":"0001437749-16-043579","form":"10-K"},"operatingIncome":{"value":1332295,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-11-01","end":"2014-10-31","filed":"2016-12-20","accession":"0001437749-16-043579","form":"10-K"},"openingAssets":{"value":45414899,"tag":"Assets","unit":"USD","start":null,"end":"2013-10-31","filed":"2014-12-19","accession":"0001437749-14-022335","form":"10-K"},"openingCurrentLiabilities":{"value":4824031,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-10-31","filed":"2014-12-19","accession":"0001437749-14-022335","form":"10-K"},"openingCapitalEmployed":{"value":40590868,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":30198673,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-10-31","filed":"2014-12-19","accession":"0001437749-14-022335","form":"10-K"},"openingTotalEquity":{"value":29559716,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-10-31","filed":"2016-12-20","accession":"0001437749-16-043579","form":"10-K"},"openingCash":{"value":750303,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-10-31","filed":"2016-12-20","accession":"0001437749-16-043579","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-10-31","filed":"2013-12-20","accession":"0001000230-13-000016","form":"10-K"},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":50038614,"tag":"Assets","unit":"USD","start":null,"end":"2014-10-31","filed":"2016-01-28","accession":"0001437749-16-024214","form":"10-K"},"closingCurrentLiabilities":{"value":9301666,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-10-31","filed":"2016-01-28","accession":"0001437749-16-024214","form":"10-K"},"closingCapitalEmployed":{"value":40736948,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":31006567,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-10-31","filed":"2016-01-28","accession":"0001437749-16-024214","form":"10-K"},"closingTotalEquity":{"value":30306290,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-10-31","filed":"2017-12-20","accession":"0001437749-17-020936","form":"10-K"},"closingCash":{"value":1089507,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-10-31","filed":"2017-12-20","accession":"0001437749-17-020936","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":684227,"tag":"NetIncomeLoss","unit":"USD","start":"2013-11-01","end":"2014-10-31","filed":"2016-12-20","accession":"0001437749-16-043579","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":267673,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-11-01","end":"2014-10-31","filed":"2016-12-20","accession":"0001437749-16-043579","form":"10-K"},"pretaxIncome":{"value":890580,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-11-01","end":"2014-10-31","filed":"2016-12-20","accession":"0001437749-16-043579","form":"10-K"},"effectiveTaxRate":{"value":0.30056030901210445,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":931860.0031047182,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":40663908,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"cashConversion":{"fcfTotal":{"value":1564135,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2013-11-01","end":"2014-10-31","filed":"2016-01-28","accession":"0001437749-16-024214","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2013-11-01","end":"2014-10-31","filed":"2016-01-28","accession":"0001437749-16-024214","form":"10-K"}},"netIncome":{"value":622907,"tag":"ProfitLoss","unit":"USD","start":"2013-11-01","end":"2014-10-31","filed":"2016-01-28","accession":"0001437749-16-024214","form":"10-K"}}}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 251.1024920252943; roce: 3.2763575011039276

Calculation inputs: {"original":{"fcfTotal":{"value":491577,"capex":{"accession":"0001437749-16-024214","end":"2013-10-31","filed":"2016-01-28","form":"10-K","start":"2012-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-16-024214","end":"2013-10-31","filed":"2016-01-28","form":"10-K","start":"2012-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":10600000,"tag":"Revenues","unit":"USD","start":"2012-11-01","end":"2013-10-31","filed":"2013-12-20","accession":"0001000230-13-000016","form":"10-K"},"netIncome":{"value":-72478,"tag":"ProfitLoss","unit":"USD","start":"2012-11-01","end":"2013-10-31","filed":"2016-01-28","accession":"0001437749-16-024214","form":"10-K"},"operatingIncome":{"value":767121,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-11-01","end":"2013-10-31","filed":"2016-01-28","accession":"0001437749-16-024214","form":"10-K"},"openingAssets":{"value":47762345,"tag":"Assets","unit":"USD","start":null,"end":"2012-10-31","filed":"2013-12-20","accession":"0001000230-13-000016","form":"10-K"},"openingCurrentLiabilities":{"value":7926761,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-10-31","filed":"2013-12-20","accession":"0001000230-13-000016","form":"10-K"},"openingCapitalEmployed":{"value":39835584,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":30644358,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-10-31","filed":"2013-12-20","accession":"0001000230-13-000016","form":"10-K"},"openingTotalEquity":{"value":30035042,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-10-31","filed":"2016-01-28","accession":"0001437749-16-024214","form":"10-K"},"openingCash":{"value":591038,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-10-31","filed":"2016-01-28","accession":"0001437749-16-024214","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-10-31","filed":"2013-12-20","accession":"0001000230-13-000016","form":"10-K"},"openingCommonEquity":{"value":30644358,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":45414899,"tag":"Assets","unit":"USD","start":null,"end":"2013-10-31","filed":"2014-12-19","accession":"0001437749-14-022335","form":"10-K"},"closingCurrentLiabilities":{"value":4824031,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-10-31","filed":"2014-12-19","accession":"0001437749-14-022335","form":"10-K"},"closingCapitalEmployed":{"value":40590868,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":30198673,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-10-31","filed":"2014-12-19","accession":"0001437749-14-022335","form":"10-K"},"closingTotalEquity":{"value":29559716,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-10-31","filed":"2016-12-20","accession":"0001437749-16-043579","form":"10-K"},"closingCash":{"value":750303,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-10-31","filed":"2016-12-20","accession":"0001437749-16-043579","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2013-10-31","filed":"2013-12-20","accession":"0001000230-13-000016","form":"10-K"},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-42837,"tag":"NetIncomeLoss","unit":"USD","start":"2012-11-01","end":"2013-10-31","filed":"2016-01-28","accession":"0001437749-16-024214","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":347788,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-11-01","end":"2013-10-31","filed":"2016-01-28","accession":"0001437749-16-024214","form":"10-K"},"pretaxIncome":{"value":275310,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-11-01","end":"2013-10-31","filed":"2016-01-28","accession":"0001437749-16-024214","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":40213226,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"fcfMargin":{"fcfTotal":{"value":491577,"ocf":{"tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2012-11-01","end":"2013-10-31","filed":"2013-12-20","accession":"0001000230-13-000016","form":"10-K"},"capex":{"tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2012-11-01","end":"2013-10-31","filed":"2013-12-20","accession":"0001000230-13-000016","form":"10-K"}},"revenue":{"value":10600000,"tag":"Revenues","unit":"USD","start":"2012-11-01","end":"2013-10-31","filed":"2013-12-20","accession":"0001000230-13-000016","form":"10-K"}}}}; fcfMargin: 4.637518867924529; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: 1.9076335730935887

Calculation inputs: {"original":{"fcfTotal":{"value":517520,"capex":{"accession":"0001437749-14-022335","end":"2012-10-31","filed":"2014-12-19","form":"10-K","start":"2011-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001437749-14-022335","end":"2012-10-31","filed":"2014-12-19","form":"10-K","start":"2011-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":2626200,"tag":"ProfitLoss","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2014-12-19","accession":"0001437749-14-022335","form":"10-K"},"operatingIncome":{"value":4417811,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2014-12-19","accession":"0001437749-14-022335","form":"10-K"},"openingAssets":{"value":44945214,"tag":"Assets","unit":"USD","start":null,"end":"2011-10-31","filed":"2012-12-21","accession":"0001193125-12-511683","form":"10-K"},"openingCurrentLiabilities":{"value":8196925,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-10-31","filed":"2012-12-21","accession":"0001193125-12-511683","form":"10-K"},"openingCapitalEmployed":{"value":36748289,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":28209174,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-10-31","filed":"2012-12-21","accession":"0001193125-12-511683","form":"10-K"},"openingTotalEquity":{"value":27722975,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-10-31","filed":"2014-12-19","accession":"0001437749-14-022335","form":"10-K"},"openingCash":{"value":1091513,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-10-31","filed":"2014-12-19","accession":"0001437749-14-022335","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-10-31","filed":"2012-12-21","accession":"0001193125-12-511683","form":"10-K"},"openingCommonEquity":{"value":28209174,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":47762345,"tag":"Assets","unit":"USD","start":null,"end":"2012-10-31","filed":"2013-12-20","accession":"0001000230-13-000016","form":"10-K"},"closingCurrentLiabilities":{"value":7926761,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-10-31","filed":"2013-12-20","accession":"0001000230-13-000016","form":"10-K"},"closingCapitalEmployed":{"value":39835584,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":30644358,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-10-31","filed":"2013-12-20","accession":"0001000230-13-000016","form":"10-K"},"closingTotalEquity":{"value":30035042,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-10-31","filed":"2016-01-28","accession":"0001437749-16-024214","form":"10-K"},"closingCash":{"value":591038,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-10-31","filed":"2016-01-28","accession":"0001437749-16-024214","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2012-10-31","filed":"2013-12-20","accession":"0001000230-13-000016","form":"10-K"},"closingCommonEquity":{"value":30644358,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":2749317,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2012-12-21","accession":"0001193125-12-511683","form":"10-K"},"incomeTaxExpense":{"value":1257335,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2014-12-19","accession":"0001437749-14-022335","form":"10-K"},"pretaxIncome":{"value":3883535,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-11-01","end":"2012-10-31","filed":"2014-12-19","accession":"0001437749-14-022335","form":"10-K"},"effectiveTaxRate":{"value":0.32376043990848546,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":2987498.567207454,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":38291936.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":29426766,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 19.706039144010358; roce: 11.537183552991632

Calculation inputs: {"original":{"fcfTotal":{"value":859244,"capex":{"accession":"0001000230-13-000016","end":"2011-10-31","filed":"2013-12-20","form":"10-K","start":"2010-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001000230-13-000016","end":"2011-10-31","filed":"2013-12-20","form":"10-K","start":"2010-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":457499,"tag":"ProfitLoss","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2013-12-20","accession":"0001000230-13-000016","form":"10-K"},"operatingIncome":{"value":1474751,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2013-12-20","accession":"0001000230-13-000016","form":"10-K"},"openingAssets":{"value":45290766,"tag":"Assets","unit":"USD","start":null,"end":"2010-10-31","filed":"2012-01-26","accession":"0001193125-12-025266","form":"10-K"},"openingCurrentLiabilities":{"value":7762116,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-10-31","filed":"2012-01-26","accession":"0001193125-12-025266","form":"10-K"},"openingCapitalEmployed":{"value":37528650,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":27857444,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-10-31","filed":"2012-01-26","accession":"0001193125-12-025266","form":"10-K"},"openingTotalEquity":{"value":27580062,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-10-31","filed":"2013-12-20","accession":"0001000230-13-000016","form":"10-K"},"openingCash":{"value":2522058,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-10-31","filed":"2013-12-20","accession":"0001000230-13-000016","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-10-31","filed":"2012-01-26","accession":"0001193125-12-025266","form":"10-K"},"openingCommonEquity":{"value":27857444,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":44945214,"tag":"Assets","unit":"USD","start":null,"end":"2011-10-31","filed":"2012-12-21","accession":"0001193125-12-511683","form":"10-K"},"closingCurrentLiabilities":{"value":8196925,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-10-31","filed":"2012-12-21","accession":"0001193125-12-511683","form":"10-K"},"closingCapitalEmployed":{"value":36748289,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":28209174,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-10-31","filed":"2012-12-21","accession":"0001193125-12-511683","form":"10-K"},"closingTotalEquity":{"value":27722975,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-10-31","filed":"2014-12-19","accession":"0001437749-14-022335","form":"10-K"},"closingCash":{"value":1091513,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-10-31","filed":"2014-12-19","accession":"0001437749-14-022335","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2011-10-31","filed":"2012-12-21","accession":"0001193125-12-511683","form":"10-K"},"closingCommonEquity":{"value":28209174,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":666316,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2012-12-21","accession":"0001193125-12-511683","form":"10-K"},"incomeTaxExpense":{"value":398252,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2013-12-20","accession":"0001000230-13-000016","form":"10-K"},"pretaxIncome":{"value":855751,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2010-11-01","end":"2011-10-31","filed":"2013-12-20","accession":"0001000230-13-000016","form":"10-K"},"effectiveTaxRate":{"value":0.4653830378229181,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":788426.8995876136,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":37138469.5,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":28033309,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: 187.81330669575235; roce: 3.9709525455808024

Calculation inputs: {"original":{"fcfTotal":{"value":638667,"capex":{"accession":"0001193125-12-511683","end":"2010-10-31","filed":"2012-12-21","form":"10-K","start":"2009-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-12-511683","end":"2010-10-31","filed":"2012-12-21","form":"10-K","start":"2009-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-6010307,"tag":"ProfitLoss","unit":"USD","start":"2009-11-01","end":"2010-10-31","filed":"2012-12-21","accession":"0001193125-12-511683","form":"10-K"},"operatingIncome":{"value":-5441536,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-11-01","end":"2010-10-31","filed":"2012-12-21","accession":"0001193125-12-511683","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-10-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":33256755,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-10-31","filed":"2012-12-21","accession":"0001193125-12-511683","form":"10-K"},"openingCash":{"value":1948334,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-10-31","filed":"2012-12-21","accession":"0001193125-12-511683","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":45290766,"tag":"Assets","unit":"USD","start":null,"end":"2010-10-31","filed":"2012-01-26","accession":"0001193125-12-025266","form":"10-K"},"closingCurrentLiabilities":{"value":7762116,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-10-31","filed":"2012-01-26","accession":"0001193125-12-025266","form":"10-K"},"closingCapitalEmployed":{"value":37528650,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":27857444,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-10-31","filed":"2012-01-26","accession":"0001193125-12-025266","form":"10-K"},"closingTotalEquity":{"value":27580062,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-10-31","filed":"2013-12-20","accession":"0001000230-13-000016","form":"10-K"},"closingCash":{"value":2522058,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-10-31","filed":"2013-12-20","accession":"0001000230-13-000016","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2010-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2010-10-31","filed":"2012-01-26","accession":"0001193125-12-025266","form":"10-K"},"closingCommonEquity":{"value":27857444,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-5732925,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2009-11-01","end":"2010-10-31","filed":"2012-12-21","accession":"0001193125-12-511683","form":"10-K"},"incomeTaxExpense":{"value":91290,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-11-01","end":"2010-10-31","filed":"2012-12-21","accession":"0001193125-12-511683","form":"10-K"},"pretaxIncome":{"value":-5919017,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2009-11-01","end":"2010-10-31","filed":"2012-12-21","accession":"0001193125-12-511683","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-10-31

Calculation inputs: {"original":{"fcfTotal":{"value":2091708,"capex":{"accession":"0001193125-12-025266","end":"2009-10-31","filed":"2012-01-26","form":"10-K","start":"2008-11-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-12-025266","end":"2009-10-31","filed":"2012-01-26","form":"10-K","start":"2008-11-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":-1924499,"tag":"ProfitLoss","unit":"USD","start":"2008-11-01","end":"2009-10-31","filed":"2012-01-26","accession":"0001193125-12-025266","form":"10-K"},"operatingIncome":{"value":-2795521,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-11-01","end":"2009-10-31","filed":"2012-01-26","accession":"0001193125-12-025266","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-10-31"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":34832204,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-10-31","filed":"2012-01-26","accession":"0001193125-12-025266","form":"10-K"},"openingCash":{"value":3910120,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-10-31","filed":"2012-01-26","accession":"0001193125-12-025266","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2008-10-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-10-31"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":33256755,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-10-31","filed":"2012-12-21","accession":"0001193125-12-511683","form":"10-K"},"closingCash":{"value":1948334,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-10-31","filed":"2012-12-21","accession":"0001193125-12-511683","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2009-10-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-1924499,"tag":"NetIncomeLoss","unit":"USD","start":"2008-11-01","end":"2009-10-31","filed":"2012-01-26","accession":"0001193125-12-025266","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-705659,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-11-01","end":"2009-10-31","filed":"2012-01-26","accession":"0001193125-12-025266","form":"10-K"},"pretaxIncome":{"value":-2630158,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2008-11-01","end":"2009-10-31","filed":"2012-01-26","accession":"0001193125-12-025266","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Revenue mapping differs from reported total revenue in overlapping annual periods; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2008-10-31; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-10-31

revenue: 73038213; operatingIncome: -450332; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 66674099; operatingIncome: -3376287; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 72173752; operatingIncome: 993079; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 69079263; operatingIncome: 472864; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 59136294; operatingIncome: -1973323; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 55277400; operatingIncome: -5533064; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 71324446; operatingIncome: -5161701; netIncome: Consolidated income including noncontrolling interests is not confirmed

revenue: 87828590; operatingIncome: 1740374; netIncome: 1068753

revenue: 64092848; operatingIncome: -1317012; netIncome: -1738771

revenue: 64616001; operatingIncome: -1216965; netIncome: -1800994

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: -2381798; netIncome: -4297445

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 1332295; netIncome: 622907

revenue: 10600000; operatingIncome: 767121; netIncome: -72478

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 4417811; netIncome: 2626200

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: 1474751; netIncome: 457499

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: -5441536; netIncome: -6010307

revenue: Revenue mapping differs from reported total revenue in overlapping annual periods; operatingIncome: -2795521; netIncome: -1924499